Additionally, refer to the section captioned “Dividend Restrictions” included in Note 14 for a discussion regarding restrictions that could materially influence the Bank’s, and therefore Bancshares’, ability to pay dividends. 48 Asset/Liability Management Market risk reflects the potential risk of loss arising from adverse changes in interest rates and market prices.
Additionally, refer to the section captioned “Dividend Restrictions” included in Note 14 for a discussion regarding restrictions that could materially influence the Bank’s, and therefore Bancshares’, ability to pay dividends. Asset/Liability Management Market risk reflects the potential risk of loss arising from adverse changes in interest rates and market prices.
Allowance for Credit Losses on Loans and Leases The allowance for credit losses is a contra-asset valuation account that is deducted from the amortized cost basis of the loans to present the net amount expected to be collected on the loans. Loans are charged off against the allowance when management believes the uncollectibility of a loan balance is confirmed.
Allowance for Credit Losses on Loans and Leases The allowance for credit losses is a contra-asset valuation account that is deducted from the amortized cost basis of the loans to present the net amount expected to be collected on the loans. Loans are charged off against the allowance when management believes 32 the uncollectibility of a loan balance is confirmed.
Impairment exists when a reporting unit’s carrying amount of goodwill exceeds its implied fair value. In testing goodwill for impairment, U.S. GAAP permits the Company to first assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount.
Impairment exists when a reporting unit’s carrying amount of goodwill exceeds its implied fair value. In testing goodwill for 33 impairment, U.S. GAAP permits the Company to first assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount.
If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses is recorded, limited by the amount 30 that the fair value is less than the amortized cost basis.
If the present value of cash flows expected to be collected is less than the amortized cost basis, a credit loss exists and an allowance for credit losses is recorded, limited by the amount that the fair value is less than the amortized cost basis.
Fair value is measured based on a variety of inputs that the Company utilizes. Fair value may be based on quoted market prices for identical assets or liabilities traded in active markets (Level 1 valuations).
Fair value is measured based on a variety of inputs that the Company utilizes. Fair value may be based on 34 quoted market prices for identical assets or liabilities traded in active markets (Level 1 valuations).
The estimate of expected credit losses considers historical credit loss information that is adjusted for current conditions and reasonable and supportable forecasts. The allowance for credit losses on investment securities held-to-maturity is adjusted through the provision for (recovery of) credit losses.
The estimate of expected credit losses considers historical credit loss information that is adjusted for current conditions and reasonable and supportable forecasts. The allowance for credit losses on investment securities held-to-maturity is adjusted through the provision for credit losses.
The valuation of financial instruments when quoted market prices are not available (Levels 2 and 3) may require significant management judgment to assess assumptions and observable inputs. Detailed information regarding fair value measurements can be found in Note 21, "Fair Value of Financial Instruments," in the consolidated financial statements contained herein.
The valuation of financial instruments when quoted market prices are not available (Levels 2 and 3) may require significant management judgment to assess assumptions and observable inputs. Detailed information regarding fair value measurements can be found in Note 19, "Fair Value of Financial Instruments," in the consolidated financial statements contained herein.
As of both December 31, 2023 and 2022, the Bank exceeded all applicable minimum capital standards, and met applicable regulatory guidelines to be considered well-capitalized. No significant conditions or events have occurred since December 31, 2023 that management believes would affect the Bank’s classification as well-capitalized for regulatory purposes.
As of both December 31, 2024 and 2023, the Bank exceeded all applicable minimum capital standards, and met applicable regulatory guidelines to be considered well-capitalized. No significant conditions or events have occurred since December 31, 2024 that management believes would affect the Bank’s classification as well-capitalized for regulatory purposes.
The following discussion and financial information are presented to aid in an understanding of the Company’s consolidated financial position, changes in financial position, results of operations and cash flows and should be read in conjunction with the consolidated financial statements and notes thereto included herein. The emphasis of the discussion is on the years 2023 and 2022.
The following discussion and financial information are presented to aid in an understanding of the Company’s consolidated financial position, changes in financial position, results of operations and cash flows and should be read in conjunction with the consolidated financial statements and notes thereto included herein. The emphasis of the discussion is on the years 2024 and 2023.
Refer to the section captioned “Regulatory Capital” included in Note 14, “Shareholders’ Equity,” in the Notes to the consolidated financial statements for an illustration of the Bank’s actual regulatory capital amounts and ratios under regulatory capital standards in effect as of December 31, 2023 and December 31, 2022.
Refer to the section captioned “Regulatory Capital” included in Note 14, “Shareholders’ Equity,” in the Notes to the consolidated financial statements for an illustration of the Bank’s actual regulatory capital amounts and ratios under regulatory capital standards in effect as of December 31, 2024 and December 31, 2023.
Interest-bearing liabilities consist of interest-bearing demand deposits and savings and time deposits, as well as borrowings. The following table shows the average balances of each principal category of assets, liabilities and shareholders’ equity for the years ended December 31, 2023 and 2022.
Interest-bearing liabilities consist of interest-bearing demand deposits and savings and time deposits, as well as borrowings. The following table shows the average balances of each principal category of assets, liabilities and shareholders’ equity for the years ended December 31, 2024 and 2023.
MANAGEMENT’S DISCUSSION AND ANALYSIS O F FINANCIAL CONDITION AND RESULTS OF OPERATIONS Forward-Looking Statements You should read the following discussion of our financial condition and results of operations in conjunction with the “Selected Financial Data” and our financial statements and the related notes included elsewhere in this Annual Report on Form 10-K for the year ended December 31, 2023.
MANAGEMENT’S DISCUSSION AND ANALYSIS O F FINANCIAL CONDITION AND RESULTS OF OPERATIONS Forward-Looking Statements You should read the following discussion of our financial condition and results of operations in conjunction with the “Selected Financial Data” and our financial statements and the related notes included elsewhere in this Annual Report on Form 10-K for the year 30 ended December 31, 2024.
Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income. Changes in the allowance for credit losses are recorded in the provision for (recovery of) credit losses.
Any impairment that has not been recorded through an allowance for credit losses is recognized in other comprehensive income. Changes in the allowance for credit losses are recorded in the provision for credit losses.
The allowance for credit losses on unfunded lending commitments is included in other liabilities on the Company’s consolidated balance sheet and is adjusted through the provision for (recovery of) credit losses.
The allowance for credit losses on unfunded lending commitments is included in other liabilities on the Company’s consolidated balance sheet and is adjusted through the provision for credit losses.
These may include unfunded loan commitments, standby letters of credit, and financial guarantees. The CECL accounting guidance requires that an estimate of expected credit loss be measured on commitments in which an entity is exposed to credit risk via a present contractual obligation to extend credit unless the obligation is unconditionally cancellable by the issuer.
These may include unfunded loan commitments, standby letters of credit, and financial guarantees. ASC 326 guidance requires that an estimate of expected credit loss be measured on commitments in which an entity is exposed to credit risk via a present contractual obligation to extend credit unless the obligation is unconditionally cancellable by the issuer.
The investment securities portfolio had an estimated average life of 3.9 years and 3.5 years as of December 31, 2023 and 2022, respectively. However, management does not rely solely upon the investment portfolio to generate cash flows to fund loans, capital expenditures, dividends, debt repayment and other cash requirements.
The investment securities portfolio had an estimated average life of 3.6 years and 3.9 years as of December 31, 2024 and 2023, respectively. However, management does not rely solely upon the investment portfolio to generate cash flows to fund loans, capital expenditures, dividends, debt repayment and other cash requirements.
In both 2023 and 2022, the Company terminated certain interest rate swap contracts that had previously been in place, recording deferred gains of $2.1 million and $0.3 million in 2023 and 2022, respectively. The deferred gains are being accreted to net interest income over the remaining life of the original term of each swap.
In 2022 and 2023, the Company terminated certain interest rate swap contracts that had previously been in place, recording deferred gains totaling $0.3 million and $2.1 million in 2022 and 2023, respectively. The deferred gains are being accreted to net interest income over the remaining life of the original terms of each swap.
In addition, on October 1, 2021, the Company completed a private placement of $11.0 million in aggregate principal amount of fixed-to-floating rate subordinated notes that will mature on October 1, 2031. Net of unamortized debt issuance costs, the subordinated notes were recorded as long-term borrowings totaling $10.8 million and $10.7 million as of December 31, 2023 and 2022, respectively.
On October 1, 2021, the Company completed a private placement of $11.0 million in aggregate principal amount of fixed-to-floating rate subordinated notes that will mature on October 1, 2031. Net of unamortized debt issuance costs, the subordinated notes were recorded as long-term borrowings totaling $10.9 million and $10.8 million as of December 31, 2024 and 2023, respectively.
As of December 31, 2023, the Company held three forward interest rate swap contracts designated as fair value hedges that were intended to mitigate risk associated with rising interest rates by converting a portfolio of fixed rate loans to a variable rate.
As of December 31, 2023, the Company held the following derivative financial instruments: • Three forward interest rate swap contracts designated as fair value hedges that were intended to mitigate risk associated with rising interest rates by converting a portfolio of fixed rate loans to a variable rate.
Non-accruing loans averaged $1.7 million and $1.8 million for the years ended December 31, 2023 and 2022, respectively. (2) Loan fees are included in the interest amounts presented.
Non-accruing loans averaged $3.1 million and $1.7 million for the years ended December 31, 2024 and 2023, respectively. (2) Loan fees are included in the interest amounts presented.
The Bank manages the pricing of its deposits to maintain a desired deposit balance. The Company had $10.0 million and $20.0 million in outstanding short-term borrowings under FHLB advances as of December 31, 2023 and 2022, respectively.
The Bank manages the pricing of its deposits to maintain a desired deposit balance. The Company had $10.0 million in outstanding short-term borrowings under FHLB advances as of both December 31, 2024 and 2023.
Year Ended December 31, 2023 2022 2021 2020 2019 (Dollars in Thousands, except Per Share Amounts) Results of Operations: Interest income $ 52,806 $ 41,197 $ 39,921 $ 40,377 $ 43,588 Interest expense 15,456 4,256 2,950 4,611 6,646 Net interest income 37,350 36,941 36,971 35,766 36,942 Provision for credit losses 319 3,308 2,010 2,945 2,714 Non-interest income 3,381 3,451 3,521 5,010 5,366 Non-interest expense 29,141 28,072 32,756 34,299 33,782 Income before income taxes 11,271 9,012 5,726 3,532 5,812 Provision for income taxes 2,786 2,148 1,275 825 1,246 Net income $ 8,485 $ 6,864 $ 4,451 $ 2,707 $ 4,566 Per Share Data: Basic net income per share $ 1.42 $ 1.13 $ 0.70 $ 0.43 $ 0.71 Diluted net income per share $ 1.33 $ 1.06 $ 0.66 $ 0.40 $ 0.67 Dividends per share $ 0.20 $ 0.14 $ 0.12 $ 0.12 $ 0.09 Common stock price - High $ 10.44 $ 12.00 $ 12.50 $ 12.00 $ 11.93 Common stock price - Low $ 6.54 $ 6.46 $ 7.54 $ 5.18 $ 7.60 Period end price per share $ 10.31 $ 8.68 $ 10.57 $ 9.02 $ 11.61 Period end shares outstanding (in thousands) 5,735 5,812 6,172 6,177 6,158 Period-End Balance Sheet: Total assets $ 1,072,940 $ 994,667 $ 958,302 $ 890,511 $ 788,738 Total loans 821,791 773,873 708,350 645,844 551,005 Allowance for credit losses on loans 10,507 9,422 8,320 7,470 5,762 Investment securities, net 136,669 132,657 134,319 91,422 108,356 Total deposits 950,191 870,025 838,126 782,212 683,662 Short-term borrowings 10,000 20,038 10,046 10,017 10,025 Long-term borrowings 10,799 10,726 10,653 — — Total shareholders’ equity 90,593 85,135 90,064 86,678 84,748 Book value 15.80 14.65 14.59 14.03 13.76 Performance Ratios: Total loans to deposits 86.5 % 88.9 % 84.5 % 82.6 % 80.6 % Net interest margin 3.87 % 4.07 % 4.23 % 4.69 % 5.18 % Return on average assets 0.82 % 0.70 % 0.47 % 0.32 % 0.58 % Return on average equity 9.88 % 7.99 % 5.01 % 3.17 % 5.51 % Asset Quality: Allowance for credit losses as % of loans 1.28 % 1.22 % 1.17 % 1.16 % 1.05 % Nonperforming assets as % of loans and other real estate 0.37 % 0.30 % 0.59 % 0.62 % 0.87 % Nonperforming assets as % of total assets 0.28 % 0.24 % 0.43 % 0.45 % 0.61 % Net charge-offs as a % of average loans 0.14 % 0.30 % 0.16 % 0.21 % 0.38 % Capital Adequacy: Common equity tier 1 risk-based capital ratio 10.88 % 11.07 % 11.36 % 11.78 % 12.78 % Tier 1 risk-based capital ratio 10.88 % 11.07 % 11.36 % 11.78 % 12.78 % Total risk-based capital ratio 12.11 % 12.19 % 12.44 % 12.92 % 13.77 % Tier 1 leverage ratio 9.36 % 9.39 % 9.17 % 8.98 % 9.61 % 28 DESCRIPTION OF THE BUSINESS First US Bancshares, Inc., a Delaware corporation (“Bancshares” and, together with its subsidiary, the “Company”), is a bank holding company formed in 1983 registered under the Bank Holding Company Act of 1956, as amended (the “BHCA”).
Year Ended December 31, 2024 2023 2022 2021 2020 (Dollars in Thousands, except Per Share Amounts) Results of Operations: Interest income $ 58,260 $ 52,806 $ 41,197 $ 39,921 $ 40,377 Interest expense 22,111 15,456 4,256 2,950 4,611 Net interest income 36,149 37,350 36,941 36,971 35,766 Provision for credit losses 622 319 3,308 2,010 2,945 Non-interest income 3,583 3,381 3,451 3,521 5,010 Non-interest expense 28,356 29,141 28,072 32,756 34,299 Income before income taxes 10,754 11,271 9,012 5,726 3,532 Provision for income taxes 2,584 2,786 2,148 1,275 825 Net income $ 8,170 $ 8,485 $ 6,864 $ 4,451 $ 2,707 Per Share Data: Basic net income per share $ 1.40 $ 1.42 $ 1.13 $ 0.70 $ 0.43 Diluted net income per share $ 1.33 $ 1.33 $ 1.06 $ 0.66 $ 0.40 Dividends per share $ 0.22 $ 0.20 $ 0.14 $ 0.12 $ 0.12 Common stock price - High $ 14.30 $ 10.44 $ 12.00 $ 12.50 $ 12.00 Common stock price - Low $ 8.66 $ 6.54 $ 6.46 $ 7.54 $ 5.18 Period end price per share $ 12.59 $ 10.31 $ 8.68 $ 10.57 $ 9.02 Period end shares outstanding (in thousands) 5,696 5,735 5,812 6,172 6,177 Period-End Balance Sheet: Total assets $ 1,101,086 $ 1,072,940 $ 994,667 $ 958,302 $ 890,511 Total loans 823,039 821,791 773,873 708,350 645,844 Allowance for credit losses on loans 10,184 10,507 9,422 8,320 7,470 Investment securities, net 168,570 136,669 132,657 134,319 91,422 Total deposits 972,557 950,191 870,025 838,126 782,212 Short-term borrowings 10,000 10,000 20,038 10,046 10,017 Long-term borrowings 10,872 10,799 10,726 10,653 — Total shareholders’ equity 98,624 90,593 85,135 90,064 86,678 Book value per share 17.31 15.80 14.65 14.59 14.03 Performance Ratios: Total loans to deposits 84.6 % 86.5 % 88.9 % 84.5 % 82.6 % Net interest margin 3.59 % 3.87 % 4.07 % 4.23 % 4.69 % Return on average assets 0.76 % 0.82 % 0.70 % 0.47 % 0.32 % Return on average equity 8.62 % 9.88 % 7.99 % 5.01 % 3.17 % Asset Quality: Allowance for credit losses as % of loans 1.24 % 1.28 % 1.22 % 1.17 % 1.16 % Nonperforming assets as % of loans and other real estate 0.66 % 0.37 % 0.30 % 0.59 % 0.62 % Nonperforming assets as % of total assets 0.50 % 0.28 % 0.24 % 0.43 % 0.45 % Net charge-offs as a % of average loans 0.14 % 0.14 % 0.30 % 0.16 % 0.21 % Capital Adequacy: Common equity tier 1 risk-based capital ratio 11.31 % 10.88 % 11.07 % 11.36 % 11.78 % Tier 1 risk-based capital ratio 11.31 % 10.88 % 11.07 % 11.36 % 11.78 % Total risk-based capital ratio 12.47 % 12.11 % 12.19 % 12.44 % 12.92 % Tier 1 leverage ratio 9.50 % 9.36 % 9.39 % 9.17 % 8.98 % 31 DESCRIPTION OF THE BUSINESS First US Bancshares, Inc., a Delaware corporation (“Bancshares” and, together with its subsidiary, the “Company”), is a bank holding company formed in 1983 registered under the Bank Holding Company Act of 1956, as amended (the “BHCA”).
Interest income increased by $11.6 million, comparing the 2023 to 2022. Of the increase, $8.1 million was attributable to higher average yields on interest-earning assets, while $3.5 million was attributable to growth in average loan volume comparing the two periods.
Interest income increased by $5.5 million, comparing 2024 to 2023. Of the increase, $3.5 million was attributable to higher average yields on interest-earning assets, while $1.9 million was attributable to growth in average loan volume comparing the two periods.
Excluding wholesale brokered deposits, as of December 31, 2023, the Company had over 29 thousand deposit accounts with an average balance of approximately $29.8 thousand per account.
Excluding wholesale brokered deposits, as of December 31, 2024, the Company had approximately 29 thousand deposit accounts with an average balance of approximately $31.0 thousand per account.
As of December 31, 2023, these liabilities represented 2.5% of interest-bearing liabilities, compared to 4.2% as of December 31, 2022. The table below summarizes short- and long-term liabilities and related interest rate data as of and for the years ended December 31, 2023 and 2022.
As of both December 31, 2024 and 2023, these liabilities represented 2.5% of interest-bearing liabilities. The table below summarizes short- and long-term liabilities and related interest rate data as of and for the years ended December 31, 2024 and 2023.
As of December 31, 2023, core deposits, which exclude time deposits of $250 thousand or more and all brokered deposits, totaled $819.5 million, or 86.2% of total deposits, compared to $778.1 million, or 89.4% of total deposits, as of December 31, 2022.
As of December 31, 2024, core deposits, which exclude time deposits of $250 thousand or more and all brokered deposits, totaled $837.7 million, or 86.1% of total deposits, compared to $819.5 million, or 86.2% of total deposits, as of December 31, 2023.
As of December 31, 2023, core deposits, which exclude time deposits of $250 thousand or more and all brokered deposits, totaled $819.5 million, or 86.2% of total deposits, compared to $778.1 million, or 89.4% of total deposits, as of December 31, 2022.
As of December 31, 2024, core 47 deposits, which exclude time deposits of $250 thousand or more and all brokered deposits, totaled $837.7 million, or 86.1% of total deposits, compared to $819.5 million, or 86.2% of total deposits, as of December 31, 2023.
The Company’s net charge-offs as a percentage of average loans totaled 0.14% during the year ended December 31, 2023, compared to 0.30% during the year ended December 31, 2022. As of December 31, 2023, the Company’s allowance for credit losses on loans as a percentage of total loans was 1.28%, compared to 1.22% as of December 31, 2022.
The Company’s net charge-offs as a percentage of average loans totaled 0.14% during both the years ended December 31, 2024 and 2023. As of December 31, 2024, the Company’s allowance for credit losses on loans as a percentage of total loans was 1.24%, compared to 1.28% as of December 31, 2023.
As of December 31, 2023, the Company had $0.2 million in other intangible assets, and there was no indication of impairment. Other Real Estate Owned Other real estate owned (“OREO”) consists of properties obtained through foreclosure or in satisfaction of loans, as well as closed Bank and ALC branches.
As of December 31, 2024, there was no indication of impairment associated with the Company's other intangible assets. Other Real Estate Owned Other real estate owned (“OREO”) consists of properties obtained through foreclosure or in satisfaction of loans, as well as closed Bank and ALC branches.
Cash Dividends The Company declared cash dividends totaling $0.20 per share on its common stock during 2023, compared to cash dividends totaling $0.14 per share on its common stock during 2022. Share Repurchases During 2023, the Company completed share repurchases totaling 137,500 shares of its common stock at a weighted average price of $10.34 per share.
Cash Dividends The Company declared cash dividends totaling $0.22 per share on its common stock during 2024, compared to cash dividends totaling $0.20 per share on its common stock during 2023. Share Repurchases During 2024, the Company completed share repurchases totaling 146,500 shares of its common stock at a weighted average price of $11.22 per share.
The Company’s effective tax rate was 24.7% and 23.8%, respectively, for the same periods. The effective tax rate is impacted by recurring items, such as changes in tax-exempt interest income earned from bank-qualified municipal bonds and loans and the cash surrender value of bank-owned life insurance.
The effective tax rate is impacted by recurring items, such as changes in tax-exempt interest income earned from bank-qualified municipal bonds and loans and the cash surrender value of bank-owned life insurance.
December 31, 2023 2022 (Dollars in Thousands) Total loans accounted for on a non-accrual basis $ 2,400 $ 1,651 Interest income that would have been recorded under original terms 107 60 Interest income reported and recorded during the year 50 29 Deposits Deposits totaled $950.2 million as of December 31, 2023, compared to $870.0 million as of December 31, 2022.
December 31, 2024 2023 (Dollars in Thousands) Total loans accounted for on a non-accrual basis $ 3,949 $ 2,400 Interest income that would have been recorded under original terms 120 107 Interest income reported and recorded during the year 471 50 Deposits Deposits totaled $972.6 million as of December 31, 2024, compared to $950.2 million as of December 31, 2023.
Since interest payments under a variable rate cannot be forecasted with certainty, contractual interest during the variable period is not included in the table above. 49 Off-Balance Sheet Obligations The Company does not have any off-balance sheet arrangements that have or are reasonably likely to have a current or future material effect on its consolidated financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources other than as described in Note 15 “Leases,” Note 16 “Derivative Financial Instruments” and Note 18 “Guarantees, Commitments and Contingencies” in the consolidated financial statements.
Off-Balance Sheet Obligations The Company does not have any off-balance sheet arrangements that have or are reasonably likely to have a current or future material effect on its consolidated financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources other than as described in Note 15 “Leases,” Note 16 “Derivative Financial Instruments” and Note 18 “Guarantees, Commitments and Contingencies” in the consolidated financial statements.
Short-Term Borrowings (Maturity Less Than One Year) Long-Term Borrowings (Maturity One Year or Greater) (Dollars in Thousands) Other interest-bearing liabilities outstanding at year-end: 2023 $ 10,000 $ 10,799 2022 $ 20,038 $ 10,726 Weighted average interest rate at year-end: 2023 5.46 % 4.20 % 2022 4.40 % 4.20 % Maximum amount outstanding at any month end: 2023 $ 35,048 $ 10,799 2022 $ 48,095 $ 10,726 Average amount outstanding during the year: 2023 $ 15,438 $ 10,766 2022 $ 19,293 $ 10,689 Weighted average interest rate during the year: 2023 5.12 % 4.20 % 2022 2.44 % 4.20 % Shareholders’ Equity As of December 31, 2023, shareholders’ equity totaled $90.6 million, or 8.4% of total assets, compared to $85.1 million, or 8.6% of total assets, as of December 31, 2022.
Short-Term Borrowings (Maturity Less Than One Year) Long-Term Borrowings (Maturity One Year or Greater) (Dollars in Thousands) Other interest-bearing liabilities outstanding at year-end: 2024 $ 10,000 $ 10,872 2023 $ 10,000 $ 10,799 Weighted average interest rate at year-end: 2024 4.57 % 4.20 % 2023 5.46 % 4.20 % Maximum amount outstanding at any month end: 2024 $ 15,000 $ 10,872 2023 $ 35,048 $ 10,799 Average amount outstanding during the year: 2024 $ 2,568 $ 10,836 2023 $ 15,438 $ 10,766 Weighted average interest rate during the year: 2024 4.05 % 4.20 % 2023 5.12 % 4.20 % Shareholders’ Equity As of December 31, 2024, shareholders’ equity totaled $98.6 million, or 9.0% of total assets, compared to $90.6 million, or 8.4% of total assets, as of December 31, 2023.
During the year ended December 31, 2023 the Company completed repurchases of 137,500 shares of its common stock at a weighted average price of $10.34 per share, or $1.4 million in aggregate.
During the year ended December 31, 2024 the Company completed repurchases of 146,500 shares of its common stock at a weighted average price of $11.22 per share, or $1.6 million in aggregate.
Management makes decisions about whether to invest in tax-exempt instruments on a case-by-case basis after considering a number of factors, including investment return, credit quality and the consistency of such investments with the Company’s overall strategy. The Company’s effective tax rate is expected to fluctuate commensurate with the level of these investments as compared to total pre-tax income.
Management makes decisions about whether to invest in tax-exempt instruments on a case-by-case basis after considering a number of factors, including investment return, credit quality and the consistency of such investments with the Company’s overall strategy.
Asset Quality Nonperforming assets, including loans in non-accrual status and OREO, totaled $3.0 million as of December 31, 2023 compared to $2.3 million as of December 31, 2022. The increase in nonperforming assets resulted primarily from one commercial real estate loan that moved into nonaccrual status during the third quarter of 2023.
Asset Quality Nonperforming assets, including loans in non-accrual status and OREO, totaled $5.5 million as of December 31, 2024, compared to $3.0 million as of December 31, 2023. The increase in nonperforming assets during 2024 resulted primarily from one loan that was foreclosed and moved into OREO and another loan that moved into non-accrual status during 2024.
These assets and liabilities include securities available-for-sale, impaired loans and derivative instruments. Additionally, other real estate and certain other assets acquired in foreclosure are reported at the lower of the recorded investment or fair value of the property, less estimated cost to sell.
Additionally, other real estate and certain other assets acquired in foreclosure are reported at the lower of the recorded investment or fair value of the property, less estimated cost to sell.
The Bank’s Asset/Liability Committee routinely reassesses the Company’s strategies to manage interest rate risk in accordance with policies established by the Company’s Board of Directors. A key objective of the asset/liability management program is to quantify, monitor and manage interest rate risk and to assist management in maintaining stability in net interest margin under varying interest rate environments.
A key objective of the asset/liability management program is to quantify, monitor and manage interest rate risk and to assist management in maintaining stability in net interest margin under varying interest rate environments. 51 As part of interest rate risk management, the Company may use derivative financial instruments in accordance with policies established by the Board of Directors.
The increase in interest income was mostly offset by an increase in interest expense of $11.2 million, comparing 2023 to 2022. Of the increase, $10.6 million was attributable to the rise in market interest rates, while $0.6 million was attributable to growth in interest-bearing liabilities, primarily time deposits.
The increase in interest income was offset by an increase in interest expense of $6.7 million, comparing 2024 to 2023. Of the increase, $5.6 million was attributable to the rise in market interest rates, while $1.1 million was attributable to growth in interest-bearing liabilities, primarily interest-bearing demand deposits and time deposits.
The Company had up to $279.4 million and $246.8 million in remaining unused credit from the FHLB (subject to available collateral) as of December 31, 2023 and 2022, respectively. In addition, the Company had $48.0 million and $45.0 million in unused established federal funds lines as of December 31, 2023 and 2022, respectively.
The Company had up to $319.9 million and $279.4 million in remaining unused credit from the FHLB (subject to available collateral) as of December 31, 2024 and 2023, respectively. In addition, the Company had $48.0 million in unused established federal funds lines as of both December 31, 2024 and 2023. The Company also has access to the FRB’s discount window.
Year Ended December 31, 2023 2022 (Dollars in Thousands) Interest income $ 52,806 $ 41,197 Interest expense 15,456 4,256 Net interest income 37,350 36,941 Provision for credit losses 319 3,308 Net interest income after provision for credit losses 37,031 33,633 Non-interest income 3,381 3,451 Non-interest expense 29,141 28,072 Income before income taxes 11,271 9,012 Provision for income taxes 2,786 2,148 Net income $ 8,485 $ 6,864 Basic net income per share $ 1.42 $ 1.13 Diluted net income per share $ 1.33 $ 1.06 Dividends per share $ 0.20 $ 0.14 The discussion that follows summarizes the most significant activity that impacted changes in the Company’s operations during 2023 as compared to 2022, as well as significant changes in the Company’s balance sheet comparing December 31, 2023 to December 31, 2022.
Year Ended December 31, 2024 2023 (Dollars in Thousands) Interest income $ 58,260 $ 52,806 Interest expense 22,111 15,456 Net interest income 36,149 37,350 Provision for credit losses 622 319 Net interest income after provision for credit losses 35,527 37,031 Non-interest income 3,583 3,381 Non-interest expense 28,356 29,141 Income before income taxes 10,754 11,271 Provision for income taxes 2,584 2,786 Net income $ 8,170 $ 8,485 Basic net income per share $ 1.40 $ 1.42 Diluted net income per share $ 1.33 $ 1.33 Dividends per share $ 0.22 $ 0.20 The discussion that follows summarizes the most significant activity that impacted changes in the Company’s operations during 2024 as compared to 2023, as well as significant changes in the Company’s balance sheet comparing December 31, 2024 to December 31, 2023.
The Bank also performs indirect lending through third-party retailers and currently conducts this lending in 17 states, including Alabama, Arkansas, Florida, Georgia, Indiana, Iowa, Kansas, Kentucky, Mississippi, Missouri, Nebraska, North Carolina, Oklahoma, South Carolina, Tennessee, Texas and Virginia.
The Bank also performs indirect lending through third-party retailers and currently conducts this lending in 17 states, including Alabama, Arkansas, Florida, Georgia, Indiana, Iowa, Kansas, Kentucky, Mississippi, Missouri, Nebraska, North Carolina, Oklahoma, South Carolina, Tennessee, Texas and Virginia. The Bank is the Company’s only reportable operating segment upon which management makes decisions regarding how to allocate resources and assess performance.
At this time, management considers it to be more likely than not that the Company will have sufficient taxable income in the future to allow all deferred tax assets to be realized.
At this time, management considers it to be more likely than not that the Company will have sufficient taxable income in the future to allow all deferred tax assets to be realized. Accordingly, a valuation allowance was not established for deferred tax assets as of either December 31, 2024 or 2023.
Loan fees totaled $0.6 million and $0.9 million for the years ended December 31, 2023 and December 31, 2022, respectively. 36 The following table summarizes the impact of variances in volume and rate of interest-earning assets and interest-bearing liabilities on components of net interest income. 2023 Compared to 2022 Increase (Decrease) Due to Change In: 2022 Compared to 2021 Increase (Decrease) Due to Change In: Volume Average Rate Net Volume Average Rate Net (Dollars in Thousands) Interest earned on: Total loans $ 3,715 $ 6,019 $ 9,734 $ 2,212 $ (2,426 ) $ (214 ) Taxable investment securities (254 ) 480 226 479 650 1,129 Tax-exempt investment securities (20 ) (3 ) (23 ) (18 ) (6 ) (24 ) Federal Home Loan Bank stock 1 39 40 12 7 19 Federal funds sold 47 26 73 0 22 22 Interest-bearing deposits in banks (3 ) 1,562 1,559 (48 ) 392 344 Total interest-earning assets 3,486 8,123 11,609 2,637 (1,361 ) 1,276 Interest expense on: Demand deposits (88 ) 227 139 24 61 85 Savings deposits 119 3,684 3,803 46 559 605 Time deposits 676 6,350 7,026 (93 ) 116 23 Borrowings (110 ) 342 232 344 249 593 Total interest-bearing liabilities 597 10,603 11,200 321 985 1,306 Increase (decrease) in net interest income $ 2,889 $ (2,480 ) $ 409 $ 2,316 $ (2,346 ) $ (30 ) Note: Changes attributable to the combined effect of volume and interest rates have been allocated proportionately to the changes due to volume and the changes due to interest rates.
Loan fees totaled $0.7 million and $0.6 million for the years ended December 31, 2024 and December 31, 2023, respectively. 38 The following table summarizes the impact of variances in volume and rate of interest-earning assets and interest-bearing liabilities on components of net interest income. 2024 Compared to 2023 Increase (Decrease) Due to Change In: 2023 Compared to 2022 Increase (Decrease) Due to Change In: Volume Average Rate Net Volume Average Rate Net (Dollars in Thousands) Interest earned on: Total loans $ 1,385 $ 2,335 $ 3,720 $ 3,715 $ 6,019 $ 9,734 Taxable investment securities 377 1,152 1,529 (254 ) 480 226 Tax-exempt investment securities — 0 — (20 ) (3 ) (23 ) Federal Home Loan Bank stock (27 ) 3 (24 ) 1 39 40 Federal funds sold 263 8 271 47 26 73 Interest-bearing deposits in banks (90 ) 48 (42 ) (3 ) 1,562 1,559 Total interest-earning assets 1,908 3,546 5,454 3,486 8,123 11,609 Interest expense on: Demand deposits (24 ) 1,026 1,002 (88 ) 227 139 Savings deposits 492 1,357 1,849 119 3,684 3,803 Time deposits 1,140 3,208 4,348 676 6,350 7,026 Borrowings (541 ) (3 ) (544 ) (110 ) 342 232 Total interest-bearing liabilities 1,067 5,588 6,655 597 10,603 11,200 Increase (decrease) in net interest income $ 841 $ (2,042 ) $ (1,201 ) $ 2,889 $ (2,480 ) $ 409 Note: Changes attributable to the combined effect of volume and interest rates have been allocated proportionately to the changes due to volume and the changes due to interest rates.
Liquidity As of December 31, 2023, the Company continued to maintain excess funding capacity sufficient to provide adequate liquidity for loan growth, capital expenditures and ongoing operations.
Its total capital ratio was 12.47%, and its Tier 1 leverage ratio was 9.50%. Liquidity As of December 31, 2024, the Company continued to maintain excess funding capacity sufficient to provide adequate liquidity for loan growth, capital expenditures and ongoing operations.
Previously, the Bank had two wholly owned subsidiaries: Acceptance Loan Company, Inc., an Alabama corporation (“ALC”), and FUSB Reinsurance, Inc., an Arizona corporation (“FUSB Reinsurance”). Both ALC and FUSB Reinsurance were dissolved in 2023, after all remaining assets and liabilities of these entities were transferred to the Bank.
Previously, the Bank operated two additional wholly-owned subsidiaries, Acceptance Loan Company ("ALC") and FUSB Reinsurance, Inc., both of which were legally dissolved in 2023, and all remaining assets and liabilities of these entities were transferred to the Bank prior to December 31, 2023.
The calculations of the weighted average yields for each maturity category are based upon yield weighted by the respective costs of the securities.
Available-for-sale securities are stated at fair value. Held-to-maturity securities are stated at amortized cost. The calculations of the weighted average yields for each maturity category are based upon yield weighted by the respective costs of the securities.
As of December 31, 2023, available-for-sale securities totaled $135.6 million, or 99.2% of the total investment portfolio, compared to $130.8 million, or 98.6% of the total investment portfolio, as of December 31, 2022. Available-for-sale securities consisted of residential and commercial mortgage-backed securities, U.S.
As of December 31, 2024, available-for-sale securities totaled $167.9 million, or 99.6% of the total investment portfolio, compared to $135.6 million, or 99.2% of the total investment portfolio, as of December 31, 2023. Available-for-sale securities consisted of residential and commercial mortgage-backed securities, U.S. Treasury securities, corporate notes, obligations of U.S. government-sponsored agencies, and obligations of state and political subdivisions.
Both available-for-sale and held-for-maturity securities may be pledged at fair value with the FHLB and through the FRB discount window. The amounts shown as liquidity from pledgeable investment securities represent total investment securities as recorded on the balance sheet, less reductions for securities already pledged and discounts expected to be taken by the lender to determine collateral value.
The amounts shown as liquidity from pledgable investment securities represent total investment securities as recorded on the consolidated balance sheet, less reductions for securities already pledged and discounts expected to be taken by the lender to determine collateral value.
For years ended December 31, 2022 and prior, information presented is as determined in accordance with ASC 310, Receivables , prior to the adoption of ASC 326: Year Ended December 31, 2023 2022 2021 2020 2019 (Dollars in Thousands) Balance at beginning of period $ 9,422 $ 8,320 $ 7,470 $ 5,762 $ 5,055 Impact of adopting CECL accounting guidance 2,123 — — — — Charge-offs: Real estate loans: Construction, land development and other loan loans — — (23 ) — — Secured by 1-4 family residential properties (97 ) (40 ) (12 ) (61 ) (101 ) Secured by multi-family residential properties — — — — — Secured by non-farm, non-residential properties — — — — — Commercial and industrial loans — — (6 ) — — Consumer loans: Direct consumer (571 ) (1,958 ) (1,230 ) (1,621 ) (2,000 ) Branch retail (445 ) (633 ) (377 ) (374 ) (425 ) Indirect (932 ) (382 ) (483 ) (152 ) (301 ) Total charge-offs (2,045 ) (3,013 ) (2,131 ) (2,208 ) (2,827 ) Recoveries 965 807 971 971 820 Net charge-offs (1,080 ) (2,206 ) (1,160 ) (1,237 ) (2,007 ) Provision for credit losses 42 3,308 2,010 2,945 2,714 Ending balance $ 10,507 $ 9,422 $ 8,320 $ 7,470 $ 5,762 Ending balance as a percentage of loans 1.28 % 1.22 % 1.17 % 1.16 % 1.05 % Net charge-offs as a percentage of average loans 0.14 % 0.30 % 0.16 % 0.21 % 0.38 % The adoption of CECL was most impactful on the Company’s consumer indirect loan portfolio due primarily to the extension of the loss estimate period to the estimated life of loans in this category.
For years ended December 31, 2022 and prior, information presented is as determined in accordance with ASC 310, Receivables , prior to the adoption of ASC 326, Financial Instruments - Credit losses : Year Ended December 31, 2024 2023 2022 2021 2020 (Dollars in Thousands) Balance at beginning of period $ 10,507 $ 9,422 $ 8,320 $ 7,470 $ 5,762 Impact of adopting ASC 326 accounting guidance — 2,123 — — — Charge-offs: Real estate loans: Construction, land development and other loan loans — — — (23 ) — Secured by 1-4 family residential properties (2 ) (97 ) (40 ) (12 ) (61 ) Secured by multi-family residential properties — — — — — Secured by non-farm, non-residential properties (248 ) — — — — Commercial and industrial loans (121 ) — — (6 ) — Consumer loans: Direct consumer (62 ) (571 ) (1,958 ) (1,230 ) (1,621 ) Branch retail (63 ) (445 ) (633 ) (377 ) (374 ) Indirect (1,318 ) (932 ) (382 ) (483 ) (152 ) Total charge-offs (1,814 ) (2,045 ) (3,013 ) (2,131 ) (2,208 ) Recoveries Construction, land development and other loan loans 20 — 2 22 — Secured by 1-4 family residential properties 56 54 39 14 22 Secured by multi-family residential properties — — — — — Secured by non-farm, non-residential properties — — 5 5 14 Commercial and industrial loans 2 — — 21 10 Consumer loans: Direct consumer 300 619 565 626 725 Branch retail 148 243 151 215 186 Indirect 150 49 45 68 14 Total recoveries 676 965 807 971 971 Net charge-offs (1,138 ) (1,080 ) (2,206 ) (1,160 ) (1,237 ) Provision for credit losses 815 42 3,308 2,010 2,945 Ending balance $ 10,184 $ 10,507 $ 9,422 $ 8,320 $ 7,470 Ending balance as a percentage of loans 1.24 % 1.28 % 1.22 % 1.17 % 1.16 % Net charge-offs as a percentage of average loans 0.14 % 0.14 % 0.30 % 0.16 % 0.21 % Allowance for Credit Losses on Unfunded Lending Commitments Unfunded lending commitments are off-balance sheet arrangements that represent unconditional commitments of the Company to lend to a borrower that are unfunded as of the balance sheet date.
The expected average life of securities in the investment portfolio was 3.9 years and 3.5 years as of December 31, 2023 and 2022, respectively. Available-for-sale securities are recorded at estimated fair value, with unrealized gains or losses recognized, net of taxes, in accumulated other comprehensive loss, a separate component of shareholders’ equity.
Available-for-sale securities are recorded at estimated fair value, with unrealized gains or losses recognized, net of taxes, in accumulated other comprehensive loss, a separate component of shareholders’ equity.
The growth in 2023 included an increase of $96.4 million in interest-bearing deposits, partially offset by a decrease of $16.2 million in noninterest-bearing deposits. The shift to interest-bearing deposits is consistent with deposit holders seeking to maximize interest earnings on their accounts amid the rising interest rate environment.
The shift to interest-bearing deposits is consistent with deposit holders seeking to maximize interest earnings on their accounts amid the elevated interest rate environment. The deposit growth in 2024 was also partially offset by a decrease of $10.3 million in wholesale brokered deposits.
Although some securities in the investment portfolio have legal final maturities exceeding 10 years, a substantial percentage of the portfolio provides monthly principal and interest payments and consists of securities that are readily marketable and easily convertible into cash on short notice.
Investment securities forecasted to mature or reprice in one year or less were estimated to be $29.6 million and $12.9 million of the investment portfolio as of December 31, 2024 and 2023, respectively. 49 Although some securities in the investment portfolio have legal final maturities exceeding 10 years, a substantial percentage of the portfolio provides monthly principal and interest payments and consists of securities that are readily marketable and easily convertible into cash on short notice.
As of December 31, 2023, 459,313 shares remained available for repurchase under the program. During the year ended December 31, 2023, the Company declared dividends totaling $0.20 per common share, or approximately $1.2 million in aggregate amount, compared to $0.14 per common share, or approximately $0.8 million in aggregate amount, during the year ended December 31, 2022.
During the year ended December 31, 2024, the Company declared dividends totaling $0.22 per common share, or approximately $1.3 million in aggregate amount, compared to $0.20 per common share, or approximately $1.2 million in aggregate amount, during the year ended December 31, 2023.
For the Company, unconditional lending commitments generally include unfunded term loan agreements, home equity lines of credit, lines of credit, and demand deposit account overdraft protection. As of December 31, 2023, the Company’s allowance for credit losses on unfunded commitments, which is recorded in other liabilities in the Company’s consolidated balance sheets, totaled $0.6 million.
As of December 31, 2024 and 2023, the Company’s allowance for credit losses on unfunded commitments, which is recorded in other liabilities in the Company’s consolidated balance sheets, totaled $0.4 million and $0.6 million, respectively.
Bancshares’ Board of Directors evaluates dividend payments based on the Company’s level of earnings and the desire to maintain a strong capital base, as well as regulatory requirements relating to the payment of dividends. 46 Liquidity and Capital Resources The asset portion of the balance sheet provides liquidity primarily from the following sources: (1) excess cash and interest-bearing deposits in banks, (2) federal funds sold, (3) principal payments and maturities of loans and (4) principal payments and maturities from the investment portfolio.
Liquidity and Capital Resources The asset portion of the balance sheet provides liquidity primarily from the following sources: (1) excess cash and interest-bearing deposits in banks, (2) federal funds sold, (3) principal payments and maturities of loans and (4) principal payments and maturities from the investment portfolio.
Goodwill impairment was neither indicated nor recorded during the years ended December 31, 2023 or 2022. As of October 1, 2023, the date of our most recent impairment test, the Bank reporting unit had a fair value that was in excess of its carrying value.
As of October 1, 2024, the date of the Company's most recent impairment test, the Bank reporting unit had a fair value that was in excess of its carrying value.
The following table presents the major components of non-interest expense for the periods indicated: Year Ended December 31, 2023 2022 $ Change % Change (Dollars in Thousands) Salaries and employee benefits $ 16,076 $ 16,418 $ (342 ) (2.1 )% Net occupancy and equipment 3,479 3,281 198 6.0 % Computer services 1,756 1,639 117 7.1 % Insurance expense and assessments 1,583 1,250 333 26.6 % Fees for professional services 1,105 1,060 45 4.2 % Postage, stationery and supplies 620 614 6 1.0 % Telephone/data communication 722 682 40 5.9 % Collection and recoveries 292 261 31 11.9 % Directors fees 471 479 (8 ) (1.7 )% Software amortization 412 460 (48 ) (10.4 )% Other real estate/foreclosure expense, net 68 (331 ) 399 (120.5 )% Other expense 2,557 2,259 298 13.2 % Total non-interest expense $ 29,141 $ 28,072 $ 1,069 3.8 % The Company’s non-interest expense increased by 3.8% comparing 2023 to 2022.
The following table presents the major components of non-interest expense for the periods indicated: Year Ended December 31, 2024 2023 $ Change % Change (Dollars in Thousands) Salaries and employee benefits $ 15,460 $ 16,076 $ (616 ) (3.8 )% Net occupancy and equipment 3,761 3,479 282 8.1 % Computer services 1,687 1,756 (69 ) (3.9 )% Insurance expense and assessments 1,510 1,583 (73 ) (4.6 )% Fees for professional services 1,184 1,105 79 7.1 % Postage, stationery and supplies 560 620 (60 ) (9.7 )% Telephone/data communication 779 722 57 7.9 % Collection and recoveries 169 292 (123 ) (42.1 )% Directors fees 380 471 (91 ) (19.3 )% Software amortization 356 412 (56 ) (13.6 )% Other real estate/foreclosure expense, net 230 68 162 238.2 % Other expense 2,280 2,557 (277 ) (10.8 )% Total non-interest expense $ 28,356 $ 29,141 $ (785 ) (2.7 )% The Company’s non-interest expense decreased by $0.8 million comparing 2024 to 2023.
Investment Securities Maturity Schedule The following tables summarize the carrying values and weighted average yield of the available-for-sale and held-to-maturity securities portfolios as of December 31, 2023, according to contractual maturity. Available-for-sale securities are stated at fair value. Held-to-maturity securities are stated at amortized cost.
For the year ended December 31, 2024, the yield on taxable investment securities totaled 3.04%, compared to 2.24% for the year ended December 31, 2023. 41 Investment Securities Maturity Schedule The following tables summarize the carrying values and weighted average yield of the available-for-sale and held-to-maturity securities portfolios as of December 31, 2024, according to contractual maturity.
This discussion and analysis contains forward-looking statements that involve risks, uncertainties and assumptions, and our actual results may differ materially from those anticipated in these forward-looking statements as a result of many factors, including but not limited to those discussed under Item 1A “Risk Factors” and elsewhere in this Annual Report. 27 Selected Financial Data The selected consolidated financial and other data of the Company set forth below does not purport to be complete and should be read in conjunction with, and is qualified in its entirety by, the more detailed information, including the consolidated financial statements and related notes, appearing elsewhere herein.
This discussion and analysis contains forward-looking statements that involve risks, uncertainties and assumptions, and our actual results may differ materially from those anticipated in these forward-looking statements as a result of many factors, including but not limited to those discussed under Item 1A “Risk Factors” and elsewhere in this Annual Report.
Both the discount window and the BTFP allowed borrowing on pledged collateral that includes eligible investment securities and, in certain circumstances, eligible loans. In response to heightened liquidity concerns in the banking industry, during 2023 management undertook measures designed to enhance the Company’s liquidity position.
The discount window allows borrowing on pledged collateral that includes eligible investment securities and loans. In response to heightened liquidity concerns in the banking industry, during 2023 management undertook measures designed to enhance the Company’s liquidity position. These procedures included holding higher levels of on-balance sheet cash, as well as enhancing the availability of off-balance sheet borrowing capacity.
As part of interest rate risk management, the Company may use derivative instruments in accordance with policies established by the Board of Directors. Derivative instruments may include the use of interest rate swaps or option products such as caps and floors.
Derivative financial instruments may include the use of interest rate swaps or option products such as caps and floors.
The net value of all interest rate swap contracts totaled a liability position of $0.1 million as of December 31, 2023, while the net value of all interest rate swap contracts totaled an asset position of $2.3 million as of December 31, 2022.
The value of all derivative financial instruments totaled a net asset position of $0.6 million as of December 31, 2024, while the value of all derivative financial instruments totaled a net liability position of $0.1 million as of December 31, 2023.
Year Ended December 31, 2023 2022 Average Balance Interest Annualized Yield/ Rate % Average Balance Interest Annualized Yield/ Rate % (Dollars in Thousands) ASSETS Interest-earning assets: Total loans (1) $ 795,446 $ 47,749 6.00 % $ 724,639 $ 38,015 5.25 % Taxable investment securities 127,653 2,858 2.24 % 141,283 2,632 1.86 % Tax-exempt investment securities 1,042 13 1.25 % 2,342 36 1.54 % Federal Home Loan Bank stock 1,264 93 7.36 % 1,247 53 4.25 % Federal funds sold 1,841 95 5.16 % 584 22 3.77 % Interest-bearing deposits in banks 38,111 1,998 5.24 % 38,379 439 1.14 % Total interest-earning assets 965,357 52,806 5.47 % 908,474 41,197 4.53 % Noninterest-earning assets 63,765 65,855 Total $ 1,029,122 $ 974,329 LIABILITIES AND SHAREHOLDERS’ EQUITY Interest-bearing liabilities: Demand deposits $ 212,010 $ 777 0.37 % $ 246,124 $ 638 0.26 % Savings deposits 229,238 5,007 2.18 % 208,672 1,204 0.58 % Time deposits 305,848 8,566 2.80 % 212,591 1,540 0.72 % Total interest-bearing deposits 747,096 14,350 1.92 % 667,387 3,382 0.51 % Noninterest-bearing demand deposits 160,598 — — 182,032 — — Total deposits 907,694 14,350 1.58 % 849,419 3,382 0.40 % Borrowings 26,252 1,106 4.21 % 30,048 874 2.91 % Total funding costs 933,946 15,456 1.65 % 879,467 4,256 0.48 % Other noninterest-bearing liabilities 9,302 8,977 Shareholders’ equity 85,874 85,885 Total $ 1,029,122 $ 974,329 Net interest income (2) $ 37,350 $ 36,941 Net interest margin 3.87 % 4.07 % (1) For the purpose of these computations, non-accruing loans are included in the average loan amounts outstanding.
Year Ended December 31, 2024 2023 Average Balance Interest Annualized Yield/ Rate % Average Balance Interest Annualized Yield/ Rate % (Dollars in Thousands) ASSETS Interest-earning assets: Total loans (1) $ 818,524 $ 51,469 6.29 % $ 795,446 $ 47,749 6.00 % Taxable investment securities 144,503 4,387 3.04 % 127,653 2,858 2.24 % Tax-exempt investment securities 1,020 13 1.27 % 1,042 13 1.25 % Federal Home Loan Bank stock 891 69 7.74 % 1,264 93 7.36 % Federal funds sold 6,930 366 5.28 % 1,841 95 5.16 % Interest-bearing deposits in banks 36,399 1,956 5.37 % 38,111 1,998 5.24 % Total interest-earning assets 1,008,267 58,260 5.78 % 965,357 52,806 5.47 % Noninterest-earning assets 65,931 63,765 Total $ 1,074,198 $ 1,029,122 LIABILITIES AND SHAREHOLDERS’ EQUITY Interest-bearing liabilities: Demand deposits $ 205,581 $ 1,779 0.87 % $ 212,010 $ 777 0.37 % Savings deposits 251,772 6,856 2.72 % 229,238 5,007 2.18 % Time deposits 346,541 12,914 3.73 % 305,848 8,566 2.80 % Total interest-bearing deposits 803,894 21,549 2.68 % 747,096 14,350 1.92 % Noninterest-bearing demand deposits 152,252 — — 160,598 — — Total deposits 956,146 21,549 2.25 % 907,694 14,350 1.58 % Borrowings 13,404 562 4.19 % 26,252 1,106 4.21 % Total funding costs 969,550 22,111 2.28 % 933,946 15,456 1.65 % Other noninterest-bearing liabilities 9,898 9,302 Shareholders’ equity 94,750 85,874 Total $ 1,074,198 $ 1,029,122 Net interest income (2) $ 36,149 $ 37,350 Net interest margin 3.59 % 3.87 % (1) For the purpose of these computations, non-accruing loans are included in the average loan amounts outstanding.
However, various economic and competitive factors could affect this funding source in the future, including increased competition from other financial institutions in deposit gathering, national and local economic conditions, and interest rate policies adopted by the FRB and other central banks. 44 Average Daily Amount of Deposits and Rates The average daily amount of deposits and rates paid on such deposits are summarized for the periods indicated in the following table: 2023 2022 Average Amount Rate Average Amount Rate (Dollars in Thousands) Non-interest-bearing demand deposit accounts $ 160,598 — $ 182,032 — Interest-bearing demand deposit accounts 212,010 0.37 % 246,124 0.26 % Savings deposits 229,238 2.18 % 208,672 0.58 % Time deposits 305,848 2.80 % 212,591 0.72 % Total deposits $ 907,694 1.58 % $ 849,419 0.40 % Total interest-bearing deposits $ 747,096 1.92 % $ 667,387 0.51 % Maturities of time deposits of greater than $250 thousand, as well as brokered deposits, outstanding as of December 31, 2023 and 2022 are summarized in the following table: Maturities December 31, 2023 2022 (Dollars in Thousands) Three months or less $ 12,167 $ 22,024 Over three through six months 26,032 1,976 Over six through twelve months 24,258 16,553 Over twelve months 68,213 52,244 Total $ 130,670 $ 92,797 Maturities of time certificates of deposit of greater than $100 thousand and less than $250 thousand outstanding as of December 31, 2023 and 2022 are summarized as follows: Maturities December 31, 2023 2022 (Dollars in Thousands) Three months or less $ 7,521 $ 7,971 Over three through six months 9,257 5,968 Over six through twelve months 32,323 8,834 Over twelve months 46,788 45,156 Total $ 95,889 $ 67,929 45 Other Interest-Bearing Liabilities Other interest-bearing liabilities consist of federal funds purchased, securities sold under agreements to repurchase, FHLB advances and subordinated debt that are used by the Company as alternative sources of funds.
Average Daily Amount of Deposits and Rates The average daily amount of deposits and rates paid on such deposits are summarized for the periods indicated in the following table: 2024 2023 Average Amount Rate Average Amount Rate (Dollars in Thousands) Non-interest-bearing demand deposit accounts $ 152,252 — $ 160,598 — Interest-bearing demand deposit accounts 205,581 0.87 % 212,010 0.37 % Savings deposits 251,772 2.72 % 229,238 2.18 % Time deposits 346,541 3.73 % 305,848 2.80 % Total deposits $ 956,146 2.25 % $ 907,694 1.58 % Total interest-bearing deposits $ 803,894 2.68 % $ 747,096 1.92 % Maturities of time deposits of greater than $250 thousand, as well as brokered deposits, outstanding as of December 31, 2024 and 2023 are summarized in the following table: Maturities December 31, 2024 2023 (Dollars in Thousands) Three months or less $ 43,397 $ 12,167 Over three through six months 23,865 26,032 Over six through twelve months 43,362 24,258 Over twelve months 24,267 68,213 Total $ 134,891 $ 130,670 Maturities of time certificates of deposit of greater than $100 thousand and less than $250 thousand outstanding as of December 31, 2024 and 2023 are summarized as follows: Maturities December 31, 2024 2023 (Dollars in Thousands) Three months or less $ 37,606 $ 7,521 Over three through six months 22,148 9,257 Over six through twelve months 25,912 32,323 Over twelve months 9,708 46,788 Total $ 95,374 $ 95,889 48 Other Interest-Bearing Liabilities Other interest-bearing liabilities consist of federal funds purchased, securities sold under agreements to repurchase, FHLB advances and subordinated debt that are used by the Company as alternative sources of funds.
Estimated uninsured/uncollateralized deposits (calculated as deposit amounts per deposit holder in excess of $250 thousand, the maximum amount of federal deposit insurance, and excluding deposits secured by pledged assets) totaled $200.3 million, or 21.1% of total deposits, as of December 31, 2023, compared to $148.3 million, or 17.1% of total deposits, as of December 31, 2022. 47 The table below provides information on the Company’s on-balance sheet liquidity, as well as readily available off-balance sheet sources of liquidity as of both December 31, 2023 and 2022.
Estimated uninsured deposits (calculated as deposit amounts per deposit holder in excess of $250 thousand, the maximum amount of federal deposit insurance, and excluding deposits secured by pledged assets) totaled $216.8 million, or 22.2% of total deposits, as of December 31, 2024. As of December 31, 2023, estimated uninsured deposits totaled $200.3 million, or 21.1% of total deposits.
These capital requirements, as defined by federal regulations, involve quantitative and qualitative measures of assets, liabilities and certain off-balance sheet instruments.
Under these requirements, the Bank is subject to minimum risk-based capital and leverage capital requirements, which are administered by the federal banking regulatory agencies. These capital requirements, as defined by federal regulations, involve quantitative and qualitative measures of assets, liabilities and certain off-balance sheet instruments.
Expected recoveries do not exceed the aggregate of amounts previously charged off and expected to be charged off. The allowance for credit losses on loans and leases is adjusted through the provision for (recovery of) credit losses.
Expected recoveries do not exceed the aggregate of amounts previously charged off and expected to be charged off. The allowance for credit losses on loans and leases is adjusted through the provision for credit losses. Management estimates the allowance by using relevant available information from internal and external sources, relating to past events, current conditions, and reasonable and supportable forecasts.
As of December 31, 2023, a total of 459,313 shares remained available for repurchase under the program. Regulatory Capital During 2023, the Bank continued to maintain capital ratios at higher levels than required to be considered a “well-capitalized” institution under applicable banking regulations.
Regulatory Capital During 2024, the Bank continued to maintain capital ratios at higher levels than required to be considered a “well-capitalized” institution under applicable banking regulations. As of December 31, 2024, the Bank’s common equity Tier 1 capital and Tier 1 risk-based capital ratios were each 11.31%.
The following table presents the major components of non-interest income for the periods indicated: Year Ended December 31, 2023 2022 $ Change % Change (Dollars in Thousands) Service charges and other fees on deposit accounts $ 1,197 $ 1,154 $ 43 3.7 % Bank-owned life insurance 471 451 20 4.4 % Net loss on sale and prepayment of investment securities — (83 ) 83 NM Gain on sales of premises and equipment and other assets 17 301 (284 ) (94.4 )% Lease income 949 864 85 9.8 % ATM fee income 415 532 (117 ) (22.0 )% Other income 332 232 100 43.1 % Total non-interest income $ 3,381 $ 3,451 $ (70 ) (2.0 )% NM: Not Meaningful The Company’s non-interest income decreased by $0.1 million comparing 2023 to 2022, due primarily to gains on the sale of premises and equipment that occurred in 2022, but were not repeated in 2023, as well as reductions in ATM fee income.
The following table presents the major components of non-interest income for the periods indicated: Year Ended December 31, 2024 2023 $ Change % Change (Dollars in Thousands) Service charges and other fees on deposit accounts $ 1,232 $ 1,197 $ 35 2.9 % Bank-owned life insurance 538 471 67 14.2 % Gain on sales of premises and equipment and other assets — 17 (17 ) (100.0 )% Lease income 1,033 949 84 8.9 % ATM fee income 381 415 (34 ) (8.2 )% Other income 399 332 67 20.2 % Total non-interest income $ 3,583 $ 3,381 $ 202 6.0 % The Company’s non-interest income increased by $0.2 million comparing 2024 to 2023, due primarily to increases in lease income, bank-owned life insurance, and other miscellaneous revenue sources.
The shift to interest-bearing deposits is consistent with deposit holders seeking to maximize interest earnings on their accounts amid the rising interest rate environment.
The shift to interest-bearing deposits is consistent with deposit holders seeking to maximize interest earnings on their accounts amid the elevated interest rate environment. The elevated market interest rate environment has had, and continues to have, a significant impact on the Company and the banking industry in general.
Share repurchases under the program may be made through open market and privately negotiated transactions at times and in such amounts as management deems appropriate, subject to applicable regulatory requirements. The repurchase program does not obligate the Company to acquire any particular number of shares and may be suspended at any time at the Company’s discretion.
The repurchased shares were allocated to treasury stock under the Company’s previously announced share repurchase program, which was expanded in 2024 to authorize the purchase of 600,000 additional shares. Share repurchases under the program may be made through open market and privately negotiated transactions at times and in such amounts as management deems appropriate, subject to applicable regulatory requirements.
These estimates are necessary to comply with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and general banking practices. The estimates include accounting for the allowance for credit losses, goodwill and other intangible assets, other real estate owned, valuation of deferred tax assets and fair value measurements.
The estimates include accounting for the allowance for credit losses, goodwill and other intangible assets, other real estate owned, valuation of deferred tax assets and fair value measurements.
Certain of the measures have not been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”); however, management believes that the non-GAAP measures are beneficial to the reader as they enhance the overall understanding of the Company’s liquidity position and can be used as a supplement to GAAP-based measures of liquidity.
Management believes that these non-GAAP measures are beneficial to the reader as they enhance the overall understanding of the Company’s liquidity position and can be used as a supplement to GAAP-based measures of liquidity, but they should not be considered in isolation or as a substitute for the most directly comparable or other financial measures calculated in accordance with GAAP.
December 31, 2023 December 31, 2022 (Dollars in Thousands) (Unaudited) (Unaudited) Liquidity from cash and federal funds sold: Cash and cash equivalents $ 50,279 $ 30,152 Federal funds sold 9,475 1,768 Liquidity from cash and federal funds sold 59,754 31,920 Liquidity from pledgable investment securities: Investment securities available-for sale, at fair value 135,565 130,795 Investment securities held-to-maturity, at amortized cost 1,104 1,862 Less: securities pledged (41,375 ) (54,717 ) Less: estimated collateral value discounts (11,129 ) (7,833 ) Liquidity from pledgable investment securities 84,165 70,107 Liquidity from unused lendable collateral (loans) at FHLB 21,696 18,215 Liquidity from unused lendable collateral (loans and securities) at FRB 161,729 1,198 Unsecured lines of credit with banks 48,000 45,000 Total readily available liquidity $ 375,344 $ 166,440 The table calculates readily available sources of liquidity, including cash and cash equivalents, federal funds sold, and other liquidity sources.
December 31, 2024 December 31, 2023 (Dollars in Thousands) (Unaudited) (Unaudited) Liquidity from cash and federal funds sold: Cash and cash equivalents $ 47,216 $ 50,279 Federal funds sold 5,727 9,475 Liquidity from cash and federal funds sold 52,943 59,754 Liquidity from pledgable investment securities: Investment securities available-for sale, at fair value 167,888 135,565 Investment securities held-to-maturity, at amortized cost 682 1,104 Less: securities pledged (72,110 ) (41,375 ) Less: estimated collateral value discounts (10,164 ) (11,129 ) Liquidity from pledgable investment securities 86,296 84,165 Liquidity from unused lendable collateral (loans) at FHLB 45,388 21,696 Liquidity from unused lendable collateral (loans and securities) at FRB 165,061 161,729 Unsecured lines of credit with banks 48,000 48,000 Total readily available liquidity $ 397,688 $ 375,344 The table above calculates readily available liquidity by combining cash and cash equivalents, federal funds sold, securities purchased under reverse repurchase agreements and unencumbered investment security values on the Company’s consolidated balance sheet with off-balance sheet liquidity that is readily available through unused collateral pledged to the FHLB and FRB, as well as unsecured lines of credit with other banks.
Unrealized losses net of unrealized gains in the available-for-sale portfolio totaled $9.3 million as of December 31, 2023, compared to $11.1 million as of December 31, 2022. Unrealized losses net of unrealized gains within the available-for-sale portfolio were recognized, net of tax, in accumulated other comprehensive loss.
Held-to-maturity securities consisted of commercial mortgage-backed securities, obligations of U.S. government-sponsored agencies and obligations of states and political subdivisions. Net unrealized losses in the available-for-sale portfolio totaled $6.7 million as of December 31, 2024, compared to $9.3 million as of December 31, 2023. Net unrealized losses within the available-for-sale portfolio were recognized, net of tax, in accumulated other comprehensive loss.
Based on these evaluations, management concluded that no credit losses were included in either portfolio and that the unrealized losses in both portfolios resulted from the prevailing interest rate environment.
As of December 31, 2024, the Company evaluated both the available-for-sale and held-to-maturity portfolios for credit losses and concluded that no credit losses were included in either portfolio and that the unrealized losses in both portfolios resulted from the prevailing interest rate environment.
Policies related to the right of use asset and lease liability, revenue recognition, and long-lived assets require difficult judgments on complex matters that are often subject to multiple and recent changes in the authoritative guidance. Certain of these matters are among topics currently under re-examination by accounting standard setters and regulators.
Policies related to the right of use asset and lease liability, revenue recognition, and long-lived assets require difficult judgments on complex matters that are often subject to multiple and recent changes in the authoritative guidance. See Note 2, “Summary of Significant Accounting Policies,” in the consolidated financial statements, which discusses accounting policies that we have selected from acceptable alternatives.
Accordingly, a valuation allowance was not established for deferred tax assets as of either December 31, 2023 or 2022. 31 Fair Value Measurements Portions of the Company’s assets and liabilities are carried at fair value, with changes in fair value recorded either in earnings or accumulated other comprehensive income (loss).
Fair Value Measurements Portions of the Company’s assets and liabilities are carried at fair value, with changes in fair value recorded either in earnings or accumulated other comprehensive income (loss). These assets and liabilities include securities available-for-sale, impaired loans and derivative instruments.